| Revenue | DKK 591K | +5% |
| EBITDA | DKK 591K | +5% |
| Net profit | DKK 4K | -92% |
| Total assets | DKK 11,7M | -6% |
| Equity | DKK 1,7M | +0% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 258 | 258 | 273 | 245 | 695 | 686 | 597 | 564 | 591 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 271 | 258 | 258 | 273 | 243 | 670 | 686 | 597 | 564 | 591 |
| Depreciation & amort. | -57 | -55 | -78 | -86 | -447 | -245 | -231 | -223 | -226 | -255 |
| EBIT | 215 | 203 | 180 | 187 | -204 | 426 | 455 | 374 | 338 | 336 |
| Net financials | -29 | -28 | -12 | -15 | -275 | -278 | -236 | 51 | -298 | -331 |
| Profit before tax | 185 | 175 | 168 | 172 | -479 | 148 | 218 | 424 | 41 | 5 |
| Tax | 43 | 40 | 37 | 38 | -105 | 10 | 56 | 117 | -14 | 1 |
| Net profit | 143 | 134 | 131 | 134 | -373 | 138 | 162 | 307 | 55 | 4 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.588 | 2.602 | 3.465 | 10.052 | 13.942 | 13.793 | 12.521 | 12.225 | 12.481 | 11.714 |
| Equity | 985 | 1.120 | 1.251 | 1.385 | 1.012 | 1.150 | 1.312 | 1.619 | 1.674 | 1.678 |
| Long-term debt | 1.209 | 949 | 882 | 817 | 750 | 9.467 | 9.048 | 8.454 | 8.118 | 3.385 |
| Short-term debt | 251 | 379 | 1.172 | 7.687 | 12.121 | 3.092 | 2.016 | 1.918 | 2.294 | 6.201 |
| Total debt | 1.459 | 1.328 | 2.054 | 8.503 | 12.872 | 12.559 | 11.065 | 10.372 | 10.412 | 9.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tre Staal Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erich Staal | Management | 0 companies |